<%@ page language="java" import="java.util.*" pageEncoding="UTF-8"%>
<%
		String path = request.getContextPath();
		String basePath = request.getScheme()+"://"+request.getServerName()+":"+request.getServerPort()+path+"/";
%>
<!DOCTYPE HTML PUBLIC "-//W3C//DTD HTML 4.01 Transitional//EN">
<html>
<head>
<base href="<%=basePath%>">
<meta charset="utf-8">
<title>最新EVA模型</title>

	<meta http-equiv="pragma" content="no-cache">
	<meta http-equiv="cache-control" content="no-cache">
	<meta http-equiv="expires" content="0">    
	<meta http-equiv="keywords" content="keyword1,keyword2,keyword3">
	<meta http-equiv="description" content="This is my page">
	<jsp:include page="../../common/jsp/sys.jsp"></jsp:include>
<style type="text/css">
input,span {
	border: 0;
	height:20px;
	width: 80px;
	font-size:12px;
	font-weight:bold;
	-webkit-border-radius: 45px;
	border-radius: 45px;
}

 		
input:focus {
	background-color: #FF6;
}
.main { height: 600px; width: 900px; margin: 0 auto; border: 0px dotted #F00; }
.k { float: left; height: 555px; width: 15%; border: 0px dotted #09F; }
.kk { float: left; height: 555px; width: 15%; border: 0px dotted #09F;margin-left:20px }
.buttom { height: 555px; width: 100%; border: 0px dotted #F63; margin: 0 auto; font-size: 10px; }
.parting-line-z { float: left; height: 555px; width: 8%; }
.shell { height: 17px; width: 200px;}
.content { height: 370px; width: 90%;  margin: 20px auto auto 0px; }
.parting-line { float: left; height: 550px; width: 5%; }
.title { height: 30px; width: 50%; border: 0px dotted #03F; float: left; margin-top: 9px; font-size: 18px; }
.button { height: 30px; width: 10%; border: 0px dotted #F3C; float: right; margin-top: 9px; }
.head { height: 40px; width: 70%; border: 0px dotted #C96; margin: 0 auto; }
.number { font-size: 8px; color: #F00; margin: 0 auto; height: 17px; width: 90%; }

#parentdeptname{
	border-radius:0px !important;
}
</style>

</head>


<body>
 <jsp:include page="../../common/jsp/common.jsp"></jsp:include>
<div id="mainshell"  class="image_divss">
	  <div class="mainshell">EVA模型</div>
	<%--   <jsp:include page="../../common/loadMask.jsp"/>  --%>
	<div class="main" id="main" style="">
		
   <div class="head">
     <div class="title" align="center"></div><div class="button" id="btn" align="center"></div></div>
   
   
   <div class="buttom">



   <div class="k">
     <div class="shell" style="margin-top:53px;">经济增加值</div><div class="shell"><span id="jjzjzId"></span></div>
	<div style="text-align: center;border:0px solid red;width:89.3%"><span id="jjzjzIdspan"></span></div>

	<div class="content" style="font-weight:bold;font-size: 13px;font-family:微软雅黑">说明:&EVA＝税后净营业利润(NOPAT)－资本成本＝税后净营业利润－调整后资本(TC)×平均资本成本率(WACC)	
&税后净营业利润（NOPAT）＝净利润＋（利息支出＋研究开发费用调整项）×（1－所得税率）			
&调整后资本＝平均所有者权益＋平均负债合计－平均无息流动负债－平均在建工程		
&平均无息流动负债＝应付票据＋应付账款＋预收账款＋应交税费＋应付利息＋其他应付款＋其他流动负债
</div>
   </div>
   
   
  <div class="parting-line" style="margin-left:-13px"><img src="<%=basePath %>dashboard/forcecast/eva/image/bg1.png" ></div>
   
   
  <div class="k" style="margin-left:-5px">
    <div class="shell">(NOPA)</div>
    <div class="shell">税后净营业利润</div>
    <div class="shell"><span id="shjyylrId"></span></div>
	<div style="margin-top:3px;width:120px;text-align:center"><span id="shjyylrIdspan" ></span></div>
    <div class="shell" style="margin-top:175px">(TC)</div>
    <div class="shell">调整后资本</div>
    <div class="shell"><span id="tzhzbId"></span></div>
	<div style="margin-top:3px;width:120px;text-align:center"><span id="tzhzbIdspan" ></span></div>
    <div class="shell"  style="margin-top:170px">(WACC)</div>
    <div class="shell">资本加权成本</div>
    <div class="shell"><span id="zbjqcbId"></span></div>
	<div style="margin-top:3px;width:120px;text-align:center"><input id="zbjqcbIdinput"   type="text"/></div>
  </div>
   
   
   <div class="parting-line" style="margin-left:-15px"><img src="<%=basePath %>dashboard/forcecast/eva/image/bg2.png"></div>
   
   
   <div class="k">
     <div class="shell">净利润&nbsp;<input type="text" id="jlrIdinput"  /></div>
     <div class="shell"><span id="jlrId"></span></div>
     <div class="shell" style="margin-top:15px">利息支出&nbsp;<input type="text" id="lxzcIdinput"  /></div>
     <div class="shell"><span id="lxzcId"></span></div>
     <div class="shell" style="margin-top:0px">研究开发费调整项&nbsp;<br><span id="yjkfftzxIdspan">5</span></div>

     <div class="shell" style="margin-top:15px"><span id="yjkfftzxId"></span></div>
     <div class="shell" style="margin-top:15px">所得税率&nbsp;<span id="sdslIdspan"></span></div>
     <div class="shell"><span id="sdslId"></span></div>
     <div class="shell" style="margin-top:38px">平均所有者权益</div>
     <div class="shell"><span id="pjsyzqyId"></span></div>
	 <div style="margin-top:3px;width:120px;text-align:center"><span id="pjsyzqyIdspan"></span></div>
     <div class="shell" style="margin-top:30px">平均负债</div>
     <div class="shell"><span id="pjfzId"></span></div>
	 <div style="margin-top:3px;width:120px;text-align:center"><span id="pjfzIdspan" ></span></div>
     <div class="shell" style="margin-top:35px">平均无息流动负债</div>
     <div class="shell"><span id="pjwxldfzId"></span></div>
 	 <div style="margin-top:3px;width:120px;text-align:center"><span id="pjwxldfzIdspan" ></span></div>
     <div class="shell" style="margin-top:33px">平均在建工程</div>
     <div class="shell"><span id="pjzjgcId"></span></div>
	 <div style="margin-top:3px;width:120px;text-align:center"><span id="pjzjgcIdspan" ></span></div>
   </div>
   
   
  <div class="parting-line" style="margin-left:-15px"><img src="<%=basePath %>dashboard/forcecast/eva/image/bg31.png">
  <img src="<%=basePath %>dashboard/forcecast/eva/image/bg32.png" style="margin-top:50px"></div>
 
   
   <div class="k">
     <div class="shell" style="">研究与开发费<input id="yjykffIdinput" type="text" /></div>
     <div class="shell" style=""><span id="yjykffId"></span></div>
     <div class="shell" style="margin-top:0px">当期无形资产研究开发支出 <input id="dqwxzcIdinput" type="text"/></div>
     <div class="shell" style="margin-top:10px"><span id="dqwxzcId" ></span></div>
     <div class="shell" style="margin-top:10px">勘探费用 <input id="ktfyIdinput" type="text" value="" /></div>
     <div class="shell"><span id="ktfyId"></span></div>
     <div class="shell" style="margin-top:3px">非经常性收益调整项<br> <input id="fjcxsrtzIdinput" type="text" /></div>
     <div class="shell" style="margin-top:10px"><span id="fjcxsrtzId"></span></div>
     <div class="shell" style="margin-top:25px">期初所有者权利 <input id="qcsyzqyIdinput" type="text"  /></div>
     <div class="shell" style="margin-top:0px"><span id="qcsyzqyId" ></span></div>
     <div class="shell" style="margin-top:5px">期末所有者权益<input id="qmsyzqyIdinput" type="text"  /></div>
     <div class="shell"><span id="qmsyzqyId"></span></div>
     <div class="shell" style="margin-top:12px">期初负债总额<input id="qcfzze4Idinput" type="text"  /></div>
     <div class="shell"><span id="qcfzze4Id"></span></div>
     <div class="shell" style="margin-top:5px">期末负债总额<input id="qmfzze4Idinput" type="text" /></div>
     <div class="shell"><span id="qmfzze4Id"></span></div>
     <div class="shell" style="margin-top:5px">期初无息流动负债<br><span id="qcwxldfzIdspan"></span></div>
     <div class="shell" style="margin-top:15px"><span id="qcwxldfzId"></span></div>
     <div class="shell" style="margin-top:23px"><span id="qmwxldfzIdspan"></span><br>期末无息流动负债</div>
     <div class="shell" style="margin-top:-35px"><span id="qmwxldfzId"></span></div>
     <div class="shell" style="margin-top:32px">期初在建工程<input id="qczjgcIdinput" type="text"/></div>
     <div class="shell"><span id="qczjgcId"></span></div>
     <div class="shell" style="margin-top:5px">期末在建工程<input id="qmzjgcIdinput" type="text" /></div>
     <div class="shell"><span id="qmzjgcId"></span></div>
   </div>
   
   
  <div class="parting-line-z"><img src="<%=basePath %>dashboard/forcecast/eva/image/bg4.png"></div>
   
   
  <div class="k">
    <div class="shell">期初应付票据<input id="qcyfpjIdinput" type="text"  /></div>
    <div class="shell"><span id="qcyfpjId"></span></div>
    <div class="shell" style="margin-top:3px">期初应付账款<input id="qcyfzkIdinput" type="text"  /></div>
    <div class="shell"><span id="qcyfzkId"></span></div>
    <div class="shell" style="margin-top:3px">期初应付利息<input id="qcyflxIdinput" type="text"  /></div>
    <div class="shell"><span id="qcyflxId"></span></div>
    <div class="shell" style="margin-top:3px">期初预收账款<input id="qcyszkIdinput" type="text"  /></div>
    <div class="shell"><span id="qcyszkId"></span></div>
    <div class="shell" style="margin-top:3px">期初其他应付款<input id="qcqtyfkIdinput" type="text"   /></div>
    <div class="shell"><span id="qcqtyfkId"></span></div>
    <div class="shell" style="margin-top:3px">期初其他流动负债<input id="qcqtldfzIdinput" type="text"   /></div>
    <div class="shell"><span id="qcqtldfzId"></span></div>
    <div class="shell" style="margin-top:3px">期初应交税费<input id="qcyjsfIdinput" type="text"   /></div>
    <div class="shell"><span id="qcyjsfId"></span></div>
    <div class="shell" style="margin-top:22px">期末应付票据<input id="qmyfpjIdinput" type="text"   /></div>
    <div class="shell"><span id="qmyfpjId"></span></div>
    <div class="shell" style="margin-top:3px">期末应付账款<input id="qmyfzkIdinput" type="text"   /></div>
    <div class="shell"><span id="qmyfzkId"></span></div>
    <div class="shell" style="margin-top:3px">期末预收账款<input id="qmyszkIdinput" type="text"    /></div>
    <div class="shell"><span id="qmyszkId"></span></div>
    <div class="shell" style="margin-top:3px">期末其他应付款<input id="qmqtyfkIdinput" type="text"    /></div>
    <div class="shell"><span id="qmqtyfkId"></span></div>
    <div class="shell" style="margin-top:3px">期末应付利息<input id="qmyflxIdinput" type="text"    /></div>
    <div class="shell"><span id="qmyflxId"></span></div>
    <div class="shell" style="margin-top:3px">期末应交税费<input id="qmyjsfIdinput" type="text"    /></div>
    <div class="shell"><span id="qmyjsfId"></span></div>
    <div class="shell" style="margin-top:3px">期末其他流动负债<input id="qmqtldfzIdinput" type="text"   /></div>
    <div class="shell"><span id="qmqtldfzId"></span></div>
   </div>
   
   
   </div>
   
    
   
</div>
</div>
<script type="text/javascript" src="<%=basePath %>dashboard/forcecast/eva/js/EVA_gjx.js"></script> 
 <script type="text/javascript">
	 Ext.onReady(function(){ 
		 var slider_array=[
		                   "zbjqcb","jlr","lxzc","yjykff","dqwxzc","ktfy","fjcxsrtz","qcsyzqy",
		                   "qcfzze4","qczjgc","qcyfpj","qcyflx","qcyfzk","qcyszk","qcqtyfk","qcqtldfz", 
		                   "qcyjsf","qmsyzqy","qmfzze4","qmzjgc","qmyfpj","qmyfzk","qmyszk","qmqtyfk",
		                    "qmyflx","qmyjsf","qmqtldfz"
		                   ],
		       progress_array=[
		          "jjzjz","shjyylr","tzhzb","yjkfftzx","sdsl","pjsyzqy","pjfz","pjwxldfz",
		     	  "pjzjgc","qcwxldfz","qmwxldfz"
		       ]; 
		 var index=slider_array.join()+","+progress_array.join();
	/* 	 var company = {id:"GS000011",text:"集团总公司"}; */
		 var params ={company:company["id"],index:index,query:9,year :qj.year,month :qj.month,unit :qj.unit};
		
		 var bean = new Cnbi.model.EVA({
		       slider_array:slider_array,
		       params:params,
		       url:Utils.getBasePathUrl() + "dashboard.cnbi",
		       progress_array:progress_array,
		       pro:{width:120},
		       updateInput:'Idinput',
		       companyName:company["text"]
		    
	 }); 
		 // Ext.select("#document").show();
	// bean.init();
	});
</script>
</body>
</html>